Company Valuation: Cerence Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,653 620.3 821.6 131.7 539.8 406.6 - -
Change - -83.02% 32.45% -83.97% 309.9% -24.67% - -
Enterprise Value (EV) 1 3,796 795.8 987.2 286.6 652 457.7 437.8 397.3
Change - -79.03% 24.05% -70.97% 127.5% -29.81% -4.34% -9.24%
P/E 82.1x -1.99x -14.6x -0.22x -29x 270x 51.9x 21.2x
PBR - - - 1.1x 3.57x - - -
PEG - 0x 0.2x -0x 0.3x -3x 0x 0x
Capitalization / Revenue 9.43x 1.89x 2.79x 0.4x 2.14x 1.3x 1.41x 1.36x
EV / Revenue 9.8x 2.43x 3.35x 0.86x 2.59x 1.46x 1.52x 1.33x
EV / EBITDA 24.3x 9.22x 23.8x 3.56x 13.6x 6.59x 7.42x 5.86x
EV / EBIT 25.9x 10.3x 31.1x 3.96x 16.6x 7.77x 8.95x 7.04x
EV / FCF 60.9x -40.6x 416x 23.5x 13.9x 5.92x 6.8x 5.09x
FCF Yield 1.64% -2.46% 0.24% 4.26% 7.18% 16.9% 14.7% 19.6%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.17 -7.93 -1.4 -14.12 -0.43 0.0333 0.1733 0.425
Distribution rate - - - - - - - -
Net sales 1 387.2 327.9 294.5 331.5 251.8 312.7 288.9 298.7
EBITDA 1 155.9 86.36 41.52 80.62 48.06 69.46 59.02 67.76
EBIT 1 146.4 76.92 31.75 72.29 39.18 58.87 48.91 56.4
Net income 1 45.89 -310.8 -56.25 -588.1 -18.71 2.108 23.3 24.89
Net Debt 1 142.9 175.5 165.6 154.9 112.2 51.04 31.16 -9.31
Reference price 2 96.110 15.750 20.370 3.150 12.460 8.990 8.990 8.990
Nbr of stocks (in thousands) 38,006 39,383 40,333 41,804 43,320 45,230 - -
Announcement Date 22/11/21 29/11/22 27/11/23 21/11/24 19/11/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
269.73x1.46x6.59x-.--% 41Cr
25.14x9.29x15.12x0.79% 3,67900Cr
114.9x49.61x80.52x-.--% 42TCr
453.09x19.52x76.87x-.--% 9.17TCr
67.65x14.27x30.09x-.--% 8.95TCr
156.19x9.11x23.26x-.--% 8.07TCr
40.6x2.09x16.67x-.--% 7.47TCr
128.83x5.3x25.56x-.--% 4.62TCr
-298.4x6.2x20.53x-.--% 4.11TCr
27.79x5.71x27.4x-.--% 3.66TCr
Average 98.55x 12.25x 32.26x 0.08% 45.58TCr
Weighted average by Cap. 43.58x 13.07x 23.08x 0.64%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. CRNC Stock
  4. Valuation Cerence Inc.